| Revenue | DKK 497K | -436% |
| EBITDA | DKK 224K | +153% |
| Net profit | DKK -23K | +92% |
| Total assets | DKK 1,6M | +10% |
| Equity | DKK -43K | -117% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.275 | -142 | 729 | 952 | 129 | 191 | 187 | 592 | 675 | 464 | 871 | 319 | -148 | 497 |
| Staff expenses | -387 | -329 | -454 | -442 | -378 | -232 | -327 | -635 | -572 | -616 | -442 | -281 | -272 | -273 |
| EBITDA | 889 | -276 | 274 | 510 | -249 | -41 | -163 | -43 | 102 | -152 | 430 | 38 | -420 | 224 |
| Depreciation & amort. | -40 | -43 | 21 | -20 | -27 | -90 | -80 | -35 | -60 | -154 | -153 | -138 | -121 | -121 |
| EBIT | 848 | -319 | 253 | 491 | -276 | -131 | -243 | -77 | 42 | -307 | 277 | -100 | -541 | 103 |
| Net financials | -7 | -9 | -24 | -15 | -21 | -73 | -3 | -1 | -10 | -4 | -22 | -5 | -27 | -111 |
| Profit before tax | 841 | -328 | 229 | 476 | -178 | -204 | -245 | -79 | 33 | -311 | 255 | -105 | -568 | -8 |
| Tax | 246 | 97 | 30 | 120 | 60 | 67 | -0 | -0 | -0 | -0 | -0 | -0 | -296 | 15 |
| Net profit | 596 | -425 | 199 | 356 | -238 | -271 | -245 | -79 | 33 | -311 | 255 | -105 | -271 | -23 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.953 | 1.523 | 1.828 | 2.247 | 2.448 | 1.856 | 1.231 | 1.266 | 1.217 | 1.440 | 1.461 | 1.263 | 1.425 | 1.567 |
| Equity | 1.242 | 817 | 966 | 1.271 | 1.034 | 762 | 517 | 287 | 320 | 9 | 264 | 252 | -20 | -43 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 0 |
| Short-term debt | 711 | 706 | 862 | 975 | 1.414 | 1.093 | 714 | 979 | 897 | 1.432 | 1.197 | 1.011 | 1.431 | 1.610 |
| Total debt | 711 | 706 | 862 | 975 | 1.414 | 1.093 | 714 | 979 | 897 | 1.432 | 1.197 | 1.011 | 1.445 | 1.610 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SE Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
BP Founder | Founder | 2005 | — | — |
BJ | Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2013 | |
| Individual | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Erik Nielsen | Chief Executive Officer | 0 companies |
| Bitten Pallesen | Founder | 0 companies |
| Bjarne Jørgen Walther | Audit | 0 companies |